1207 Round Pointe DriveHaverstrawNY10927
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 1207 Round Pointe Drive, Haverstraw, NY, 10927 in Haverstraw. Priced at $499,000, it generates $4,860/mo in gross rent and $1,528/mo in net monthly cash flow, a 11.69% yield that comfortably supports the 2.17 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,333. Five-year appreciation: $137,865. Equity from principal paydown: $4,596/yr. Total projected cumulative return: $288,611.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 6.2% |
| Monthly Cash Flow | $1,528 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,860 |
| Total Monthly Debt Service | $3,134 |
| DSCR Ratio | 1.55x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2005
1,307 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10927, Haverstraw, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,065 (100%) |
| Owner Occupied HU | 1,485 (36.5%) |
| Renter Occupied HU | 2,384 (58.6%) |
| Vacant Housing Units | 196 ( 4.8%) |
| Median Home Value | $414,691 |
| Average Home Value | $441,837 |
Housing Distribution
Address Breakdown
Residential
3,515
Single Family
2,549
Multi-Family
966
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 2005
1,307 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 10927, Haverstraw, NY area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,065 (100%) |
| Owner Occupied HU | 1,485 (36.5%) |
| Renter Occupied HU | 2,384 (58.6%) |
| Vacant Housing Units | 196 ( 4.8%) |
| Median Home Value | $414,691 |
| Average Home Value | $441,837 |
Housing Distribution
Address Breakdown
Residential
3,515
Single Family
2,549
Multi-Family
966
Businesses
310
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erin K Connolly-Frontino • Artisan Realty
Mls Name: OneKey MLS
Mls ID: #911984